[EITA] YoY TTM Result on 31-Dec-2017 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -16.84%
YoY- -24.09%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 280,348 323,775 244,896 258,105 298,625 237,192 202,707 5.54%
PBT 25,470 34,601 20,511 21,562 29,727 29,615 16,475 7.52%
Tax -7,329 -7,752 -5,704 -5,162 -7,336 -8,375 -4,291 9.32%
NP 18,141 26,849 14,807 16,400 22,391 21,240 12,184 6.85%
-
NP to SH 17,251 25,263 14,653 16,566 21,824 21,152 12,080 6.11%
-
Tax Rate 28.78% 22.40% 27.81% 23.94% 24.68% 28.28% 26.05% -
Total Cost 262,207 296,926 230,089 241,705 276,234 215,952 190,523 5.46%
-
Net Worth 192,394 179,394 163,794 163,794 154,700 136,499 119,600 8.23%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 7,799 7,798 9,099 6,500 5,200 5,200 5,200 6.98%
Div Payout % 45.21% 30.87% 62.10% 39.24% 23.83% 24.58% 43.05% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 192,394 179,394 163,794 163,794 154,700 136,499 119,600 8.23%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.47% 8.29% 6.05% 6.35% 7.50% 8.95% 6.01% -
ROE 8.97% 14.08% 8.95% 10.11% 14.11% 15.50% 10.10% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 215.66 249.07 188.39 198.55 229.71 182.46 155.93 5.54%
EPS 13.27 19.43 11.27 12.74 16.79 16.27 9.29 6.11%
DPS 6.00 6.00 7.00 5.00 4.00 4.00 4.00 6.98%
NAPS 1.48 1.38 1.26 1.26 1.19 1.05 0.92 8.23%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 93.25 107.70 81.46 85.85 99.33 78.90 67.43 5.54%
EPS 5.74 8.40 4.87 5.51 7.26 7.04 4.02 6.11%
DPS 2.59 2.59 3.03 2.16 1.73 1.73 1.73 6.95%
NAPS 0.64 0.5967 0.5448 0.5448 0.5146 0.454 0.3978 8.24%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.20 1.50 1.37 1.60 1.16 1.46 1.14 -
P/RPS 1.02 0.60 0.73 0.81 0.50 0.80 0.73 5.72%
P/EPS 16.58 7.72 12.15 12.56 6.91 8.97 12.27 5.14%
EY 6.03 12.96 8.23 7.96 14.47 11.14 8.15 -4.89%
DY 2.73 4.00 5.11 3.13 3.45 2.74 3.51 -4.09%
P/NAPS 1.49 1.09 1.09 1.27 0.97 1.39 1.24 3.10%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 26/02/20 27/02/19 23/02/18 27/02/17 24/02/16 24/02/15 -
Price 0.965 1.44 1.48 1.61 1.28 1.36 1.24 -
P/RPS 0.45 0.58 0.79 0.81 0.56 0.75 0.80 -9.13%
P/EPS 7.27 7.41 13.13 12.63 7.62 8.36 13.34 -9.61%
EY 13.75 13.50 7.62 7.92 13.12 11.96 7.49 10.64%
DY 6.22 4.17 4.73 3.11 3.13 2.94 3.23 11.52%
P/NAPS 0.65 1.04 1.17 1.28 1.08 1.30 1.35 -11.45%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment